Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.07% first-year return on $68,397 initial cash invested.
-6.07%
Cash On Cash
5.09%
Cap Rate
0.85
DSCR
$2,014
Rent
-$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,014 income − $2,360 expenses = $346 out of pocket
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,397
Downpayment
20%
$65,140
Closing costs
1%
$3,257
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,014
Total Expenses
$2,360
Mortgage P&I
81%
$1,626
Property Taxes
5%
$96
Home Insurance
6%
$114
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0